[HM] QoQ Cumulative Quarter Result on 30-Jun-2019 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
14-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -1085.71%
YoY- -1012.58%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 142,783 112,808 70,725 31,892 156,330 124,140 83,179 43.31%
PBT -11,720 -7,899 -6,182 -3,044 1,191 909 1,022 -
Tax -699 -306 -148 64 -905 -812 -460 32.14%
NP -12,419 -8,205 -6,330 -2,980 286 97 562 -
-
NP to SH -12,194 -7,951 -6,115 -2,829 287 98 562 -
-
Tax Rate - - - - 75.99% 89.33% 45.01% -
Total Cost 155,202 121,013 77,055 34,872 156,044 124,043 82,617 52.18%
-
Net Worth 115,875 116,166 102,074 99,819 89,745 71,295 71,783 37.56%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 115,875 116,166 102,074 99,819 89,745 71,295 71,783 37.56%
NOSH 481,913 423,967 390,220 388,612 304,942 609,885 609,885 -14.51%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -8.70% -7.27% -8.95% -9.34% 0.18% 0.08% 0.68% -
ROE -10.52% -6.84% -5.99% -2.83% 0.32% 0.14% 0.78% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 30.92 27.32 21.52 10.22 40.83 20.35 13.64 72.47%
EPS -3.02 -2.07 -1.91 0.91 0.05 0.02 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2509 0.2813 0.3106 0.32 0.2344 0.1169 0.1177 65.55%
Adjusted Per Share Value based on latest NOSH - 388,612
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 34.81 27.50 17.24 7.78 38.12 30.27 20.28 43.31%
EPS -2.97 -1.94 -1.49 -0.69 0.07 0.02 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2825 0.2832 0.2489 0.2434 0.2188 0.1738 0.175 37.57%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.05 0.20 0.155 0.16 0.18 0.085 0.085 -
P/RPS 0.16 0.73 0.72 1.56 0.44 0.42 0.62 -59.43%
P/EPS -1.89 -10.39 -8.33 -17.64 240.13 528.98 92.24 -
EY -52.81 -9.63 -12.00 -5.67 0.42 0.19 1.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.71 0.50 0.50 0.77 0.73 0.72 -57.39%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 26/06/20 25/02/20 27/11/19 14/11/19 30/05/19 27/02/19 26/11/18 -
Price 0.06 0.075 0.15 0.17 0.19 0.145 0.09 -
P/RPS 0.19 0.27 0.70 1.66 0.47 0.71 0.66 -56.36%
P/EPS -2.27 -3.90 -8.06 -18.74 253.47 902.38 97.67 -
EY -44.01 -25.67 -12.40 -5.33 0.39 0.11 1.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.48 0.53 0.81 1.24 0.76 -53.59%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment